₹301.79
Near FV▲ +3.7% against the close used
Model range ₹58.96 – ₹452.25
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹58.96Fair value₹301.79Bull₹452.25
FairClose
52-week traded range
52W low ₹164.1552W high ₹328.40
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Prakash Pipes Limited closed at ₹290.90, 3.6% below the consensus fair value of ₹301.79 drawn from 10 valuation models.
Financial DNA score 51/100 — Good. P/E of 13.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹267.78
-7.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.9%, r=10%, tg=3%, n=10yr
Graham Number
₹307.77
+5.8%
√(22.5 × EPS × BVPS)
EPS=18.09, BVPS=232.72
Graham Formula
₹273.81
-5.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=3.9%, FD=7%
P/E Fair Value
₹452.25
+55.5%
EPS × 25x (sector P/E)
EPS=18.09, Sector P/E=25x
Peter Lynch (PEG)
₹70.55
-75.7%
EPS × Growth% (PEG = 1 is fair)
EPS=18.09, g=3.9%
EV/EBITDA
₹404.17
+38.9%
(EBITDA × 12x − Net Debt) ÷ Shares
EBITDA=810M
Dividend Discount (DDM)
₹58.96
-79.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3.46, r=10%, g=3.9%
Book Value (P/B)
₹209.07
-28.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=232.72, ROE=9.4%, g=3.9%, r=10%
Reverse DCF
₹290.90
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.2% | Historical: 3.9%
Margin of Safety
₹244.05
-16.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=325.4, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.